STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|
| Sales, Adj. | $233.9M | $242.0M | $274.0M | |
| YoY % | — | +3.5% | +13.2% | |
| P / Sales | 2.8x | 3.4x | 2.8x | |
| EV / Sales | 3.7x | 4.7x | 3.7x | |
| Gross Profit, Adj. | $194.4M | $194.4M | $204.5M | |
| YoY % | — | +0.0% | +5.2% | |
| Margin % | 83.1% | 80.3% | 74.6% | |
| EV / Gross Profit | 4.4x | 5.8x | 5.0x | |
| EBITDA, Adj. | $116.6M | $141.3M | $146.5M | |
| YoY % | — | +21.2% | +3.7% | |
| Margin % | 49.8% | 58.4% | 53.5% | |
| EV / EBITDA | 7.4x | 8.0x | 7.0x | |
| EBIT | $34.9M | $41.0M | $17.1M | |
| YoY % | — | +17.6% | -58.2% | |
| Margin % | 14.9% | 16.9% | 6.3% | |
| EV / EBIT | 24.8x | 27.6x | 59.8x | |
| Net Income | $-21.6M | $21.1M | $25.3M | |
| YoY % | — | +197.6% | +20.0% | |
| Net Margin | -9.2% | 8.7% | 9.2% | |
| EPS (GAAP) | -$0.73 | $0.64 | $0.64 | |
| YoY % | — | +187.7% | — |